Flat E14 2 beds 2 baths

Hampton Tower, South Quay Plaza, 75 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£66,121

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£57,600	£58,464	£59,926	£61,424	£63,266	£300,680
Total Expenses	£43,468	£43,600	£43,789	£43,983	£44,210	£219,049
Profit Before Tax	£14,133	£14,864	£16,137	£17,441	£19,057	£81,631
Profit After Tax	£11,447	£12,040	£13,071	£14,127	£15,436	£66,121
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£11,456	£12,049	£31,071	£46,258	£58,193	£159,027
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change